Amexdrug Corporation

US
AXRX
Stock
Yield per half year: -95%
Dividend yield: 0%
Current price
0.0001 $
Average price
0.00012 $ +19.85%

Price based on EPS
0.0011 $ +1 040.93%
Discount price Net Income
0.00012 $ +19.85%
10/10
0.16500.16500.13200.13200.09900.09900.06610.06610.03310.03310.00010.0001Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.0011 $
Current price = 0.0001 $ (difference = +1 040.93%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.002 $
Current price = 0.0001 $ (difference = +1 898.79%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.0043 $
Current price = 0.0001 $ (difference = +4 177.23%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription